First Time Loading...

CellSource Co Ltd
TSE:4880

Watchlist Manager
CellSource Co Ltd Logo
CellSource Co Ltd
TSE:4880
Watchlist
Price: 1 527 JPY 1.06% Market Closed
Updated: May 8, 2024
Section:
 

Relative Value

The Relative Value of one CellSource Co Ltd stock under the Base Case scenario is 1 659.72 JPY. Compared to the current market price of 1 527 JPY, CellSource Co Ltd is Undervalued by 8%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
1 659.72 JPY
Undervaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

6.5
P/S
P/S
Price to Sales
6.5
vs History
73
vs Industry
28
Median 3Y
19.1
Median 5Y
17.5
Industry
3.9
Forward
6.1
More Details
35.5
P/E
P/E
Price to Earnings
35.5
vs History
71
vs Industry
17
Median 3Y
80.1
Median 5Y
78.7
Industry
31.1
Forward
50.2
More Details
35.7
P/OCF
P/OCF
Price to OCF
35.7
vs History
54
vs Industry
14
Median 3Y
80.1
Median 5Y
38.1
Industry
23.3
More Details
62.9
P/FCFE
P/FCFE
Price to FCFE
62.9
vs History
47
vs Industry
12
Median 3Y
90.4
Median 5Y
59.2
Industry
27.4
More Details
5.1
P/B
P/B
Price to Book Value
5.1
vs History
75
vs Industry
17
Median 3Y
20.6
Median 5Y
19.8
Industry
2.5
More Details
5.5
EV/S
EV/S
Enterprise Value to Sales
5.5
vs History
73
vs Industry
31
Median 3Y
18.4
Median 5Y
16.8
Industry
3.8
Forward
5.1
More Details
8.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
8.1
vs History
73
vs Industry
44
Median 3Y
25.6
Median 5Y
23.8
Industry
7.9
More Details
22.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
22.4
vs History
71
vs Industry
21
Median 3Y
48.5
Median 5Y
48.2
Industry
17.2
Forward
26.9
More Details
23.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
23.8
vs History
70
vs Industry
25
Median 3Y
49.9
Median 5Y
49.6
Industry
22.7
More Details
30.2
EV/OCF
EV/OCF
Enterprise Value to OCF
30.2
vs History
57
vs Industry
19
Median 3Y
77.4
Median 5Y
35.2
Industry
21.4
More Details
52.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
52.4
vs History
47
vs Industry
12
Median 3Y
86.2
Median 5Y
48.8
Industry
27.9
More Details
12.5
EV/IC
EV/IC
Enterprise Value to IC
12.5
vs History
75
vs Industry
6
Median 3Y
56
Median 5Y
53.8
Industry
2.4
More Details

Multiples Across Competitors

Competitors Multiples
CellSource Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
CellSource Co Ltd
TSE:4880
30.2B JPY 6.5 35.5 22.4 23.8
US
Thermo Fisher Scientific Inc
NYSE:TMO
222.4B USD 5.2 36.9 22.9 33.6
US
Danaher Corp
NYSE:DHR
183.8B USD 4.2 22.8 16.6 20.4
US
IQVIA Holdings Inc
NYSE:IQV
41.7B USD 2.8 30.6 16.7 25.8
CH
Lonza Group AG
SIX:LONN
37.6B CHF 5.6 57.5 19.8 29
KR
Samsung Biologics Co Ltd
KRX:207940
55.9T KRW 15.1 65.1 34.3 49.5
US
Agilent Technologies Inc
NYSE:A
41.5B USD 6.1 33.5 26.8 32.3
US
West Pharmaceutical Services Inc
NYSE:WST
26.6B USD 9.2 47.3 32.5 39.5
US
Mettler-Toledo International Inc
NYSE:MTD
26.9B USD 7.1 34.1 23.8 26.5
IE
ICON PLC
NASDAQ:ICLR
26.2B USD 3.2 38.1 17.3 26.6
FR
Sartorius Stedim Biotech SA
PAR:DIM
19.2B EUR 7.1 75.3 32.4 53.2

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 135,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.